2.534
Revenue¥B
21.78
22.81
23.94
24.16
25.27
26.22
26.37
27.47
28.22
28.92
2.753
2.74%
3.30%
38
3.49
Revenue growth%
20.08
22.42
23.95
26.61
24.78
27.15
29.13
27.58
27.17
27.52
5.63
27.52
26.88
48
26.90
Gross margin%
13.54
11.76
11.67
13.35
10.63
11.20
12.21
9.62
8.14
5.78
25.23
9.62
11.43
15
9.25
Operating margin%
25.97
25.64
26.10
27.85
28.91
26.93
29.54
29.23
31.27
31.37
8.35
29.54
28.38
59
25.42
Net margin%
2.91
3.58
1.44
0.40
0.40
3.28
0.47
1.97
2.96
4.09
24.61
2.96
2.44
88
37.65
P/E ratio (avg)x
25.15
25.45
23.03
24.34
25.10
24.27
25.30
23.28
24.82
23.67
10.57
24.27
24.58
13
18.92
EV/EBITx
13.57
13.66
14.69
15.13
15.24
16.93
16.32
18.95
19.07
21.94
16.59
18.95
15.78
9
13.42
FCF yield (avg)%
16.15
17.48
15.15
17.96
17.73
18.27
16.97
16.56
15.42
13.44
17.60
16.56
16.77
48
27.50
FCF margin%
21.22
19.40
20.92
22.52
19.79
20.52
18.33
21.31
21.32
21.13
24.66
21.13
21.02
75
0.963
FCF / Net incomex
1.664
1.722
1.894
1.859
1.799
1.730
1.897
1.699
1.490
1.580
0.439
1.699
1.726
60
27.06
ROIC%
13.73
13.81
16.72
16.58
14.65
12.43
11.71
10.70
8.14
5.69
13.50
10.70
13.08
36
6.85
Return on equity%
31.12
31.13
33.67
35.94
37.26
39.57
40.83
40.71
40.62
39.88
8.12
40.62
38.41
18
19.86
Return on assets%
27.71
29.41
29.17
30.44
27.59
25.54
24.49
23.77
26.29
28.60
17.84
25.54
27.65
92
0.50
EPS¥
0.19
0.19
0.20
0.20
0.24
0.27
0.32
0.33
0.35
0.37
0.51
9.21%
8.89%
—
15.57
EPS growth%
1.85
1.45
0.40
0.66
0.40
3.12
3.29
0.66
1.10
2.91
14.06
2.91
1.28
37
0.33
Bookvalue per sh¥
0.49
0.51
0.50
0.48
0.48
0.52
0.51
0.53
0.57
0.58
0.27
3.62%
2.31%
—
0.50
FCF per share¥
0.81
0.88
1.01
1.05
1.12
1.20
1.37
1.48
1.47
1.68
0.38
8.44%
8.92%
—
0.29
Dividend per sh¥
0.15
0.16
0.14
0.13
0.13
0.12
0.13
0.13
0.12
0.12
0.25
(0.90%)
(2.60%)
—
20.70
Div yield (avg)%
23.26
24.54
22.00
22.20
20.66
18.88
19.05
18.16
16.92
16.52
22.05
18.16
19.86
23
23.15
Payout ratio%
11.20
12.63
13.87
15.15
13.74
12.77
11.71
13.73
16.11
17.93
16.88
13.73
13.74
33
23.10
Shares (diluted)B
33.87
31.95
30.17
29.90
32.39
33.16
32.98
33.24
34.05
34.54
23.10
1.29%
1.43%
8
25.65
Buyback yield%
25.79
25.52
27.80
26.81
28.04
26.23
27.01
26.90
23.90
25.60
6.12
26.23
26.52
62
1.482
D/E ratiox
0.380
0.407
0.416
0.435
0.450
0.435
0.440
0.514
0.601
0.633
1.249
0.514
0.437
91
27.21
Enterprise value¥B
37.62
41.45
40.39
44.72
47.68
52.00
58.16
57.65
65.04
67.05
14.64
7.06%
6.57%
70
26.06
LT debt¥B
14.29
13.95
15.02
13.94
14.67
16.15
18.41
20.38
20.46
23.32
15.02
9.72%
5.87%
9
Revenue
¥28.92B
3.30%
1.00×
Cost of revenue
¥18.44B
3.24%
0.99×
Operating expenses
¥6.019B
3.08%
0.98×